Valuation Nokia Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 09:30:00 06/09/2024 pm IST			5-day change	1st Jan Change
3.846 ^EUR	-2.12%		-3.31%	+26.03%

04/09	Vodafone: calls for consolidation in Europe's 5G sector	CF
04/09	Nokia: calls for more 5G investment in Europe	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,514	17,737	31,473	24,175	16,899	21,017	-	-
Change	-	-4.2%	77.45%	-23.19%	-30.1%	24.37%	-	-
Enterprise Value (EV) ¹	16,784	15,252	27,531	19,408	12,576	16,936	16,491	15,521
Change	-	-9.13%	80.51%	-29.51%	-35.2%	34.67%	-2.63%	-5.88%
P/E ratio	-	-7.33x	19.2x	5.77x	25.4x	15.9x	15.6x	13.2x
PBR	1.21x	1.41x	1.81x	1.13x	0.82x	1x	0.96x	0.91x
PEG	-	-	-0x	0x	-0.3x	0x	7.21x	0.7x
Capitalization / Revenue	0.79x	0.81x	1.42x	0.97x	0.76x	1.04x	1.03x	1.01x
EV / Revenue	0.72x	0.7x	1.24x	0.78x	0.57x	0.84x	0.81x	0.75x
EV / EBITDA	6.01x	5.37x	7.91x	5.06x	4.04x	5.06x	5.11x	4.57x
EV / EBIT	8.38x	7.21x	9.92x	6.24x	5.3x	6.69x	6.81x	5.83x
EV / FCF	-55.9x	11.9x	13.3x	22.2x	18.9x	10.4x	10.5x	8.79x
FCF Yield	-1.79%	8.39%	7.5%	4.5%	5.29%	9.64%	9.55%	11.4%
Dividend per Share ²	-	-	0.08	0.12	0.13	0.139	0.1521	0.1688
Rate of return	-	-	1.44%	2.77%	4.26%	3.61%	3.95%	4.39%
EPS ²	-	-0.43	0.29	0.75	0.12	0.2418	0.247	0.292
Distribution rate	-	-	27.6%	16%	108%	57.5%	61.6%	57.8%
Net sales ¹	23,344	21,870	22,202	24,911	22,258	20,156	20,318	20,732
EBITDA ¹	2,794	2,839	3,479	3,838	3,110	3,348	3,227	3,397
EBIT ¹	2,003	2,114	2,775	3,109	2,375	2,530	2,422	2,664
Net income ¹	14	-2,431	1,623	4,250	665	1,252	1,309	1,597
Net Debt ¹	-1,730	-2,485	-3,942	-4,767	-4,323	-4,082	-4,527	-5,496
Reference price ²	3.296	3.151	5.574	4.327	3.052	3.846	3.846	3.846
Nbr of stocks (in thousands)	56,17,087	56,28,955	56,46,452	55,87,016	55,37,060	54,64,010	-	-
Announcement Date	06/02/20	04/02/21	03/02/22	26/01/23	25/01/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NOKIA OYJ	15.91x	0.84x	5.06x	+3.61%	23.34B
CISCO SYSTEMS, INC.	21.79x	3.68x	10.08x	+3.34%	194B
ARISTA NETWORKS, INC.	40.2x	13.63x	29.64x	-.--%	98.74B
MOTOROLA SOLUTIONS, INC.	50.16x	7.07x	22.51x	+0.88%	71.99B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	14.05x	0.55x	9.62x	+3.76%	51.46B
GARMIN LTD.	30.1x	5.46x	22.09x	+1.67%	34.63B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	16.02x	1.99x	10.57x	+3.68%	34.06B
ERICSSON	32.75x	0.93x	7.02x	+3.65%	24.21B
ZHONGJI INNOLIGHT CO., LTD.	20.34x	4.18x	16.36x	+0.78%	15.49B
ZTE CORPORATION	11.5x	0.59x	4.92x	+2.93%	15.16B
Average	25.28x	3.89x	13.79x	+2.43%	56.26B
Weighted average by Cap.	28.02x	5.28x	15.53x	+2.34%